MS-FLOWTECHNIC ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.3% 1.1% 1.8% 1.7% 1.7%  
Credit score (0-100)  66 84 70 72 71  
Credit rating  BBB A A A A  
Credit limit (kDKK)  0.1 199.5 5.3 10.7 3.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,504 3,552 4,713 8,245 4,003  
EBITDA  186 1,558 2,549 5,595 1,475  
EBIT  172 1,537 2,528 5,574 1,456  
Pre-tax profit (PTP)  144.5 1,496.7 2,469.9 5,504.0 1,423.7  
Net earnings  109.0 1,162.2 1,921.6 4,288.0 1,104.1  
Pre-tax profit without non-rec. items  144 1,497 2,470 5,504 1,424  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  48.8 72.4 51.3 30.3 11.0  
Shareholders equity total  1,848 2,901 3,660 6,028 2,844  
Interest-bearing liabilities  0.0 2.5 328 0.0 4,053  
Balance sheet total (assets)  3,062 4,972 15,662 11,500 9,085  

Net Debt  -2,370 -2,407 -7,333 -415 4,051  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,504 3,552 4,713 8,245 4,003  
Gross profit growth  -53.8% 136.2% 32.7% 75.0% -51.5%  
Employees  4 3 4 5 4  
Employee growth %  0.0% -25.0% 33.3% 25.0% -20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,062 4,972 15,662 11,500 9,085  
Balance sheet change%  -36.9% 62.4% 215.0% -26.6% -21.0%  
Added value  186.1 1,558.1 2,549.1 5,595.3 1,474.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -13 2 -42 -42 -39  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  11.5% 43.3% 53.6% 67.6% 36.4%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  4.4% 38.3% 24.6% 41.0% 14.1%  
ROI %  6.8% 64.7% 73.6% 111.3% 22.5%  
ROE %  4.3% 49.0% 58.6% 88.5% 24.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  60.3% 58.3% 42.3% 52.4% 31.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,273.4% -154.5% -287.7% -7.4% 274.7%  
Gearing %  0.0% 0.1% 9.0% 0.0% 142.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 3,133.3% 40.1% 42.7% 1.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.1 1.9 2.4 1.7 1.1  
Current Ratio  2.3 2.3 1.3 2.1 1.4  
Cash and cash equivalent  2,370.4 2,409.8 7,660.9 415.3 2.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,617.8 2,722.5 3,503.1 5,891.2 2,726.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  47 519 637 1,119 369  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  47 519 637 1,119 369  
EBIT / employee  43 512 632 1,115 364  
Net earnings / employee  27 387 480 858 276